BØ SENTERBINGO AS

3800 BØ I TELEMARK

Finances

Share Ownership

Return on Equity

106,08 %

Current Ratio

1,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 567 000	9 831 000	8 925 000	8 034 000
Net Income	1 325 000	931 000	908 000	796 000
Total Assets	4 513 000	3 010 000	3 835 000	2 565 000
Total Equity	1 249 000	1 249 000	509 000	225 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 567 000	9 831 000	8 925 000	8 034 000
Expenditure	12 868 000	8 638 000	7 761 000	7 015 000
Operating Profit	1 699 000	1 192 000	1 163 000	1 019 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Earnings Before Tax	1 699 000	1 193 000	1 164 000	1 020 000
Tax	374 000	262 000	256 000	224 000
Net Income	1 325 000	931 000	908 000	796 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	30 000	30 000	30 000
Total Current Assets	4 483 000	2 980 000	3 805 000	2 535 000
Total Assets	4 513 000	3 010 000	3 835 000	2 565 000
Total Retained Equity	1 199 000	1 199 000	459 000	175 000
Total Equity	1 249 000	1 249 000	509 000	225 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 264 000	1 761 000	3 326 000	2 340 000
Total Equity and Debt	4 513 000	3 010 000	3 835 000	2 565 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 088 000	7 849 000	7 015 000	6 005 000
Other Income	2 479 000	1 982 000	1 909 000	2 029 000
Revenue	14 567 000	9 831 000	8 925 000	8 034 000
Cost of Goods Sold	9 446 000	6 002 000	5 417 000	4 623 000
Salary Costs	1 493 000	1 191 000	954 000	1 121 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	12 868 000	8 638 000	7 761 000	7 015 000
Operating Profit	1 699 000	1 192 000	1 163 000	1 019 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	1 325 000	931 000	908 000	796 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	30 000	30 000	30 000	30 000
Total Fixed Assets	30 000	30 000	30 000	30 000
Stock	3 000	1 000	0	−3 000
Total Investments	0	0	0	0
Cash, Bank	2 969 000	2 364 000	3 517 000	2 336 000
Total Current Assets	4 483 000	2 980 000	3 805 000	2 535 000
Total Assets	4 513 000	3 010 000	3 835 000	2 565 000
Total Equity	1 249 000	1 249 000	509 000	225 000
Short-Term Group Debt	1 849 000	393 000	2 120 000	1 171 000
Total Long-Term Debt	0	0	0	0
Creditors	162 000	104 000	141 000	96 000
Unpaid Taxes	136 000	86 000	63 000	86 000
Dividends	0	0	0	0
Other Current Debt	1 118 000	970 000	922 000	988 000
Total Current Debt	3 264 000	1 761 000	3 326 000	2 340 000
Total Equity and Debt	4 513 000	3 010 000	3 835 000	2 565 000

Financial indicators	2022	2021	2020	2019
Return on Equity	106,08 %	74,54 %	178,39 %	353,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,66 %	12,12 %	13,03 %	12,68 %
Current Ratio	1,37	1,69	1,14	1,08
Quick Ratio	1,37	1,69	1,14	1,08
Equity Ratio	0,28	0,41	0,13	0,09
Gross Profit Margin	35,15 %	38,95 %	39,31 %	42,46 %